XML 153 R136.htm IDEA: XBRL DOCUMENT v3.21.2
Share-Based Compensation (Tables) - TOI Parent Inc.
9 Months Ended 12 Months Ended
Sep. 30, 2021
Dec. 31, 2020
Share-based Compensation Arrangement by Share-based Payment Award    
Summary of weighted average assumptions used in the Black-Scholes-Merton option-pricing model

    

9 Months Ended

09/30/2021

Valuation assumptions

 

  

Expected dividend yield

 

%

Expected volatility

 

38.6% and 40.2

%

Risk-free interest rate

 

0.76% to 1.12

%

Expected term (years)

 

7

    

2020

    

2019

 

Valuation assumptions

 

  

 

  

Expected dividend yield

 

%  

%

Expected volatility

 

35.00% to 40.20

%  

54.30

%

Risk-free interest rate

 

0.51% to 2.62

%  

1.60% to 2.62

%

Expected term (years)

 

7

 

7

Summary of stock option activity

Weighted

Weighted

average

Aggregate

Number

average

remaining

intrinsic

Stock options

    

of shares

    

exercise price

    

contractual term

    

value

Balance at January 1, 2021

14,860

$

497.95

Granted

2,023

 

630.00

Exercised

Forfeited

(1,215)

 

504.38

Expired

Balance at September 30, 2021

15,668

514.50

8.31

Vested options exercisable at September 30, 2021

2,578

$

497.03

6.86

    

Weighted

Weighted average

Number of

average exercise

remaining

Aggregate

Stock options

shares

    

price

    

contractual term

    

intrinsic value

Balance at January 1, 2020

 

9,965.00

$

496.10

 

  

 

Granted

 

7,170.00

 

499.94

 

  

 

  

Exercised

 

(100.00)

 

496.10

 

  

 

  

Forfeited

 

(2,175.00)

 

496.10

 

  

 

  

Expired

 

 

 

  

 

  

Balance at December 31, 2020

 

14,860.00

$

497.95

 

8.94

$

  —

Vested Options Exercisable at December 31, 2020

 

1,270.00

$

496.10

 

8.25

$

Weighted

Weighted average

Number of

average exercise

remaining

Aggregate

Stock options

    

shares

    

price

    

contractual term

    

intrinsic value

Balance at January 1,2019

 

$

 

  

 

  

Granted

 

13,945.00

 

496.10

 

  

 

  

Exercised

 

 

 

  

 

  

Forfeited

 

(3,980.00)

 

496.10

 

  

 

  

Expired

 

 

 

  

 

  

Balance at December 31, 2019

 

9,965.00

$

496.10

 

9.39

$

  —

Vested Options Exercisable at December 31, 2019

 

318.75

$

496.10

 

8.70

$

Summary of the activity for the RSAs

    

Number

 

of shares

Balance at January 1, 2021

 

238

Granted

 

Forfeited

 

(4)

Balance at September 30, 2021

 

234

Number of 

    

shares

Balance at January 1,2020

 

93

Granted

 

188

Forfeited

 

(43)

Balance at December 31, 2020

 

238

Number of 

    

shares

Balance at January 1, 2019

 

Granted

 

100

Forfeited

 

(7)

Balance at December 31, 2019

 

93